[HEXCAP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 125.5%

YoY- 44.37%

Quarter Report

OHB Quarterly Report Sep 08.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	26,194	62,836	45,863	27,881	11,909	55,069	36,689	-20.13%
YoY %	-58.31%	37.01%	64.50%	134.12%	-78.37%	50.10%	-	-
Horiz. %	71.39%	171.27%	125.00%	75.99%	32.46%	150.10%	100.00%	-
PBT	5,163	10,584	7,170	4,486	1,908	8,495	5,347	-2.30%
YoY %	-51.22%	47.62%	59.83%	135.12%	-77.54%	58.87%	-	-
Horiz. %	96.56%	197.94%	134.09%	83.90%	35.68%	158.87%	100.00%	-
Tax	-1,334	-2,366	-1,631	-1,269	-531	-2,146	-1,405	-3.40%
YoY %	43.62%	-45.06%	-28.53%	-138.98%	75.26%	-52.74%	-	-
Horiz. %	94.95%	168.40%	116.09%	90.32%	37.79%	152.74%	100.00%	-
NP	3,829	8,218	5,539	3,217	1,377	6,349	3,942	-1.92%
YoY %	-53.41%	48.37%	72.18%	133.62%	-78.31%	61.06%	-	-
Horiz. %	97.13%	208.47%	140.51%	81.61%	34.93%	161.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,845	6,118	4,187	2,255	1,000	4,558	2,764	1.94%
YoY %	-53.50%	46.12%	85.68%	125.50%	-78.06%	64.91%	-	-
Horiz. %	102.93%	221.35%	151.48%	81.58%	36.18%	164.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	22.35%	22.75%	28.29%	27.83%	25.26%	26.28%	-
YoY %	15.62%	-1.76%	-19.58%	1.65%	10.17%	-3.88%	-	-
Horiz. %	98.33%	85.05%	86.57%	107.65%	105.90%	96.12%	100.00%	-
Total Cost	22,365	54,618	40,324	24,664	10,532	48,720	32,747	-22.46%
YoY %	-59.05%	35.45%	63.49%	134.18%	-78.38%	48.78%	-	-
Horiz. %	68.30%	166.79%	123.14%	75.32%	32.16%	148.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,721	68,669	68,537	66,619	66,333	65,748	66,930	2.76%
YoY %	1.53%	0.19%	2.88%	0.43%	0.89%	-1.77%	-	-
Horiz. %	104.17%	102.60%	102.40%	99.54%	99.11%	98.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	1,609	3,239	1,301	1,301	-	2,902	-	-
YoY %	-50.32%	148.96%	0.00%	0.00%	-	0.00%	-	-
Horiz. %	55.44%	111.61%	44.83%	44.83%	-	100.00%	-	-
Div Payout %	56.56%	52.96%	31.08%	57.71%	-	63.69%	-	-
YoY %	6.80%	70.40%	-46.14%	0.00%	-	0.00%	-	-
Horiz. %	88.81%	83.15%	48.80%	90.61%	-	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	69,721	68,669	68,537	66,619	66,333	65,748	66,930	2.76%
YoY %	1.53%	0.19%	2.88%	0.43%	0.89%	-1.77%	-	-
Horiz. %	104.17%	102.60%	102.40%	99.54%	99.11%	98.23%	100.00%	-
NOSH	128,733	129,077	128,830	128,857	128,205	129,019	129,158	-0.21%
YoY %	-0.27%	0.19%	-0.02%	0.51%	-0.63%	-0.11%	-	-
Horiz. %	99.67%	99.94%	99.75%	99.77%	99.26%	99.89%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	14.62%	13.08%	12.08%	11.54%	11.56%	11.53%	10.74%	-
YoY %	11.77%	8.28%	4.68%	-0.17%	0.26%	7.36%	-	-
Horiz. %	136.13%	121.79%	112.48%	107.45%	107.64%	107.36%	100.00%	-
ROE	4.08%	8.91%	6.11%	3.38%	1.51%	6.93%	4.13%	-
YoY %	-54.21%	45.83%	80.77%	123.84%	-78.21%	67.80%	-	-
Horiz. %	98.79%	215.74%	147.94%	81.84%	36.56%	167.80%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	20.35	48.68	35.60	21.64	9.29	42.68	28.41	-19.95%
YoY %	-58.20%	36.74%	64.51%	132.94%	-78.23%	50.23%	-	-
Horiz. %	71.63%	171.35%	125.31%	76.17%	32.70%	150.23%	100.00%	-
EPS	2.21	4.74	3.25	1.75	0.78	3.53	2.14	2.17%
YoY %	-53.38%	45.85%	85.71%	124.36%	-77.90%	64.95%	-	-
Horiz. %	103.27%	221.50%	151.87%	81.78%	36.45%	164.95%	100.00%	-
DPS	1.25	2.51	1.01	1.01	0.00	2.25	0.00	-
YoY %	-50.20%	148.51%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.56%	111.56%	44.89%	44.89%	0.00%	100.00%	-	-
NAPS	0.5416	0.532	0.532	0.517	0.5174	0.5096	0.5182	2.99%
YoY %	1.80%	0.00%	2.90%	-0.08%	1.53%	-1.66%	-	-
Horiz. %	104.52%	102.66%	102.66%	99.77%	99.85%	98.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 129,381
RPS	5.86	14.06	10.26	6.24	2.66	12.32	8.21	-20.14%
YoY %	-58.32%	37.04%	64.42%	134.59%	-78.41%	50.06%	-	-
Horiz. %	71.38%	171.25%	124.97%	76.00%	32.40%	150.06%	100.00%	-
EPS	0.64	1.37	0.94	0.50	0.22	1.02	0.62	2.14%
YoY %	-53.28%	45.74%	88.00%	127.27%	-78.43%	64.52%	-	-
Horiz. %	103.23%	220.97%	151.61%	80.65%	35.48%	164.52%	100.00%	-
DPS	0.36	0.72	0.29	0.29	0.00	0.65	0.00	-
YoY %	-50.00%	148.28%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.38%	110.77%	44.62%	44.62%	0.00%	100.00%	-	-
NAPS	0.156	0.1536	0.1533	0.149	0.1484	0.1471	0.1497	2.78%
YoY %	1.56%	0.20%	2.89%	0.40%	0.88%	-1.74%	-	-
Horiz. %	104.21%	102.61%	102.40%	99.53%	99.13%	98.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.69	0.38	0.31	0.35	0.36	0.35	0.41	-
P/RPS	3.39	0.78	0.87	1.62	3.88	0.82	1.44	77.05%
YoY %	334.62%	-10.34%	-46.30%	-58.25%	373.17%	-43.06%	-	-
Horiz. %	235.42%	54.17%	60.42%	112.50%	269.44%	56.94%	100.00%	-
P/EPS	31.22	8.02	9.54	20.00	46.15	9.91	19.16	38.51%
YoY %	289.28%	-15.93%	-52.30%	-56.66%	365.69%	-48.28%	-	-
Horiz. %	162.94%	41.86%	49.79%	104.38%	240.87%	51.72%	100.00%	-
EY	3.20	12.47	10.48	5.00	2.17	10.09	5.22	-27.85%
YoY %	-74.34%	18.99%	109.60%	130.41%	-78.49%	93.30%	-	-
Horiz. %	61.30%	238.89%	200.77%	95.79%	41.57%	193.30%	100.00%	-
DY	1.81	6.61	3.26	2.89	0.00	6.43	0.00	-
YoY %	-72.62%	102.76%	12.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	28.15%	102.80%	50.70%	44.95%	0.00%	100.00%	-	-
P/NAPS	1.27	0.71	0.58	0.68	0.70	0.69	0.79	37.27%
YoY %	78.87%	22.41%	-14.71%	-2.86%	1.45%	-12.66%	-	-
Horiz. %	160.76%	89.87%	73.42%	86.08%	88.61%	87.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	29/05/09	20/02/09	24/11/08	22/07/08	29/05/08	26/02/08	-
Price	0.71	0.62	0.31	0.35	0.40	0.40	0.35	-
P/RPS	3.49	1.27	0.87	1.62	4.31	0.94	1.23	100.55%
YoY %	174.80%	45.98%	-46.30%	-62.41%	358.51%	-23.58%	-	-
Horiz. %	283.74%	103.25%	70.73%	131.71%	350.41%	76.42%	100.00%	-
P/EPS	32.13	13.08	9.54	20.00	51.28	11.32	16.36	56.89%
YoY %	145.64%	37.11%	-52.30%	-61.00%	353.00%	-30.81%	-	-
Horiz. %	196.39%	79.95%	58.31%	122.25%	313.45%	69.19%	100.00%	-
EY	3.11	7.64	10.48	5.00	1.95	8.83	6.11	-36.27%
YoY %	-59.29%	-27.10%	109.60%	156.41%	-77.92%	44.52%	-	-
Horiz. %	50.90%	125.04%	171.52%	81.83%	31.91%	144.52%	100.00%	-
DY	1.76	4.05	3.26	2.89	0.00	5.63	0.00	-
YoY %	-56.54%	24.23%	12.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	31.26%	71.94%	57.90%	51.33%	0.00%	100.00%	-	-
P/NAPS	1.31	1.17	0.58	0.68	0.77	0.78	0.68	54.88%
YoY %	11.97%	101.72%	-14.71%	-11.69%	-1.28%	14.71%	-	-
Horiz. %	192.65%	172.06%	85.29%	100.00%	113.24%	114.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos